CashFlowRE
Sign in Sign up
526 NW Glendale Dr
C Composite 58.37
Why this score? — see what drove the C grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • Cash flow +27.4/30.0
  • DSCR +9.6/10.0
  • 1% rule +6.7/10.0
  • ARV discount +4.5/15.0
  • Livability +3.2/5.0
  • Rent growth +2.6/5.0
  • Condition / age +2.5/5.0
  • Schools +2.0/10.0
  • Appreciation +0.0/10.0

$99,900

526 NW Glendale Dr · Lawton, OK 73507
3 bd · 1.0 ba · 1,186 sqft · SingleFamily public records · 69 Days on market
Built 1960 8,146 sqft lot Est $94k · 7% over

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome home to this beautifully updated 4-bedroom, 1.5-bath home in an unbeatable location close to schools, hospitals, shopping, dining, and the Army Air Field! This move-in ready property features fresh interior paint, brand-new flooring throughout, and new carpet in all bedrooms, giving the entire home a clean, modern feel. With four spacious bedrooms and a functional layout, there's plenty of room for a growing family, guests, or a home office. Step outside to an oversized backyard with tons of space — perfect for entertaining, kids to play, pets to run, adding a shop, or creating your dream outdoor setup. If you're looking for space, updates, and a prime location all in one, this is it!

Key facts

  • Clean modern feel
  • Functional layout
  • Move in ready

Tags

OVERSIZED BACKYARDMOVE IN READYCLEAN MODERN FEELFUNCTIONAL LAYOUTPRIME LOCATION

Property features AI

Finance

  • Other: Located in Mission Village subdivision (Block 3, Lot 18)
  • Financial info: Sold/Offered as-is condition; Not assumable
  • HOA & community: No mandatory association dues

Exterior

  • Parking: 1-car garage
  • Utilities: No storm shelter
  • Home design: Single family residence; One level; Residential property
  • Construction: Brick and vinyl siding; Composition roof; Slab foundation; Existing construction
  • Exterior features: Outdoor private pool; Interior lot; No additional exterior features listed

Interior

  • Bedrooms: 4 bedrooms
  • Flooring: Carpet; Tile
  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Interior features: Carpet and tile flooring; No fireplace; One living area

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 3-bed/1.0-bath single-family listed at $100k.

Deal economics

  • At list price, monthly cash flow is $291 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $100k).
  • Recommended offer: $94k (6.0% below list) — sets the bar for market timing.
  • Cap rate 9.8% vs local median 6.0% in Lawton — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 63/100 on livability (#206 in OK) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: employment D, crime F, commute F.
  • Lawton (urban): math 20% / reading 26% proficiency, ranked #137 of 270 in OK (top 51%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Pioneer Park Es (math 22% / reading 17%, grade F, #479 of 845 statewide, top 63%, 460 students, 0% FRL); Eisenhower Hs (math 19% / reading 29%, grade F, #215 of 447 statewide, top 48%, 1,350 students, 0% FRL) — zoned schools average 0% FRL vs 54% district-wide (54 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: Rents flat; 209 active listings in the ZIP; 133 units permitted in Comanche County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $691 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Comanche County population projected to shrink 3% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • It's been on market 69 days — a 6% lower offer ($94k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 11y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
  • Current owner paid $20k; list at $100k implies a 400% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: major wildfire risk; extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $93,906 (6.0% below list)

Questions for the listing agent

  1. It's been on market 69 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1960 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  6. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  7. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  8. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  9. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
1.17%
Cap rate
9.79%
Cash-on-cash
12.49%
DSCR
1.56
GRM
7.1

CMA / ARV

ARV (on-the-fly)
$93,694
Comps found
8
Show comp detail 8 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
528 NW Glendale Dr 0.01mi 3/1.0 1,300 (+10%) 0mo $63,257 $49 83
518 NW Glendale Dr 0.04mi 3/1.0 1,250 (+5%) 8mo $99,000 $79 82
428 NW Greenmeadow Dr 0.16mi 3/1.0 1,104 (-7%) 8mo $67,000 $61 74
2313 NW 4th St 0.29mi 4/1.5 (+1) 1,236 (+4%) 8mo $67,000 $54 66
2306 NW Woodridge Dr 0.31mi 3/2.0 1,200 (+1%) 22mo $171,500 $143 62
2309 NW Woodridge Dr 0.34mi 4/2.0 (+1) 1,200 (+1%) 22mo $120,000 $100 55
2710 NW Hilltop Dr 0.32mi 4/1.5 (+1) 1,100 (-7%) 18mo $119,900 $109 51
1113 NW Taft Ave 0.64mi 4/2.5 (+1) 1,316 (+11%) 20mo $32,000 $24 24

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-3.0% appreciation · 0.25% rent growth · sell at horizon

5-year hold
IRR
-0.8%
Equity multiple
0.97×
Total profit
$-827
Equity at exit
$14,895
10-year hold
IRR
5.9%
Equity multiple
1.39×
Total profit
$10,810
Equity at exit
$8,638

Cash invested: $27,972 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
83 Strongly Landlord-Friendly
State Oklahoma
83 Strongly Landlord-Friendly · R+20
County
— inherits STATE
City
— inherits STATE
5-day notice; strongly landlord-favorable.

ZIP-level market 73507

Home prices YoY
-23.2%
Rents YoY
0.2%
Active inventory
209
Price-to-rent
7.1×

Monthly cashflow live

Estimated rent
$1,174 medium interval (Pro) →
Mortgage (P&I)
$524
Tax from tax record
$71 /mo · $849/yr
Insurance
$42
HOA
$0
Vacancy / Maint / Mgmt
$247
Net cashflow
$291

Break-even live

Break-even rent $805
Max offer price $99,900
Occupancy floor 70%

Sensitivity live

Price -10% $348 -5% $319 +0% $291 +5% $263 +10% $235
Rent -10% $198 -5% $245 +0% $291 +5% $337 +10% $384
Rate -1.0pp $341 -0.5pp $316 base $291 +0.5pp $265 +1.0pp $239

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

Down payment
$24,975
Closing costs
$2,997
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Listing history 24 events

  1. 2026-06-16
    days on market $99,900 Active 69 DOM
  2. 2026-06-15
    days on market $99,900 Active 68 DOM
  3. 2026-06-14
    days on market $99,900 Active 66 DOM
  4. 2026-06-13
    days on market $99,900 Active 65 DOM
  5. 2026-06-10
    pricedays on market $99,900 Active 63 DOM
  6. 2026-06-09
    days on market $104,500 Active 62 DOM
  7. 2026-06-08
    days on market $104,500 Active 61 DOM
  8. 2026-06-07
    days on market $104,500 Active 60 DOM
  9. 2026-06-05
    days on market $104,500 Active 57 DOM
  10. 2026-06-03
    days on market $104,500 Active 56 DOM
  11. 2026-06-02
    days on market $104,500 Active 55 DOM
  12. 2026-06-01
    days on market $104,500 Active 54 DOM
  13. 2026-05-31
    days on market $104,500 Active 53 DOM
  14. 2026-05-30
    days on market $104,500 Active 52 DOM
  15. 2026-05-11
    status Active 707-char remark
    Show marketing remark (707 chars)

    Welcome home to this beautifully updated 4-bedroom, 1.5-bath home in an unbeatable location close to schools, hospitals, shopping, dining, and the Army Air Field! This move-in ready property features fresh interior paint, brand-new flooring throughout, and new carpet in all bedrooms, giving the entire home a clean, modern feel. With four spacious bedrooms and a functional layout, there's plenty of room for a growing family, guests, or a home office. Step outside to an oversized backyard with tons of space — perfect for entertaining, kids to play, pets to run, adding a shop, or creating your dream outdoor setup. If you're looking for space, updates, and a prime location all in one, this is it!

  16. 2026-05-04
    status Active
  17. 2026-04-29
    historical Active Under Contract 707-char remark
    Show marketing remark (707 chars)

    Welcome home to this beautifully updated 4-bedroom, 1.5-bath home in an unbeatable location close to schools, hospitals, shopping, dining, and the Army Air Field! This move-in ready property features fresh interior paint, brand-new flooring throughout, and new carpet in all bedrooms, giving the entire home a clean, modern feel. With four spacious bedrooms and a functional layout, there's plenty of room for a growing family, guests, or a home office. Step outside to an oversized backyard with tons of space — perfect for entertaining, kids to play, pets to run, adding a shop, or creating your dream outdoor setup. If you're looking for space, updates, and a prime location all in one, this is it!

  18. 2026-04-29
    status Pending
    Show marketing remark (707 chars)

    Welcome home to this beautifully updated 4-bedroom, 1.5-bath home in an unbeatable location close to schools, hospitals, shopping, dining, and the Army Air Field! This move-in ready property features fresh interior paint, brand-new flooring throughout, and new carpet in all bedrooms, giving the entire home a clean, modern feel. With four spacious bedrooms and a functional layout, there's plenty of room for a growing family, guests, or a home office. Step outside to an oversized backyard with tons of space — perfect for entertaining, kids to play, pets to run, adding a shop, or creating your dream outdoor setup. If you're looking for space, updates, and a prime location all in one, this is it!

  19. 2026-04-03
    listed $104,500 Active
  20. 2026-04-02
    listed $104,500 Active 707-char remark
    Show marketing remark (707 chars)

    Welcome home to this beautifully updated 4-bedroom, 1.5-bath home in an unbeatable location close to schools, hospitals, shopping, dining, and the Army Air Field! This move-in ready property features fresh interior paint, brand-new flooring throughout, and new carpet in all bedrooms, giving the entire home a clean, modern feel. With four spacious bedrooms and a functional layout, there's plenty of room for a growing family, guests, or a home office. Step outside to an oversized backyard with tons of space — perfect for entertaining, kids to play, pets to run, adding a shop, or creating your dream outdoor setup. If you're looking for space, updates, and a prime location all in one, this is it!

  21. 2016-02-26
    soldstatus $20,000
  22. 2015-10-30
    listed $22,000
  23. 2009-12-21
    soldstatus $99,000
  24. 2004-09-21
    soldstatus $55,000

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast OK · Resets to sale price

Current annual tax
$849 · $71/mo
Projected year-2 tax
$899 · $75/mo
Expected delta
+$50/yr (+$4/mo · 5.9%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 7/10 Severe
  • 🌡 Heat 6/10 Major 7 d/yr ≥108°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 3/10 Moderate 6% chance of damaging wind over 30 yrs
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$14,086
− Mortgage interest
−$5,596
− Property taxes
−$849
− Insurance
−$500
− Repairs & maintenance
−$1,127
− Management
−$1,127
− Depreciation
−$2,906
Taxable income
$1,981
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$476
After-tax cash flow
$3,017/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Schools (NCES district)

District
Lawton
NCES district ID
4017250
Math proficiency
20% ▼ -12.00%
Reading proficiency
26% ▼ -9.00%
Median HH income
$42,618
Composite
19.68/100
National rank
#8732
State rank
#137 of 270 in OK

Livability — Lawton

Score
63/100
State rank
#206
US rank
#15131

Category grades

Amenities B- Commute F Cost of living A+ Crime F Employment D Housing A+ Health & safety F User ratings F

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Lawton, OK
County
Comanche County · 96,361 people
City population
89,233
Metro
Lawton, OK
Population (ZIP)
21,046
Household income
$62,132
Rent vs Own
42.1% rent · 57.9% own
Severe rent burden
979.0

Population outlook (Comanche County) Hauer SSP2

Today (2025)
124,518 people
By 2030
124,231 · -0.2%
By 2040
122,193 · -1.9%
By 2050
120,368 · -3.3%
By 2075
120,492 · -3.2%
By 2100
123,113 · -1.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.65)
Race & ethnicity
White 56% Hispanic / Latino 14% Two or more races 13% Black 13% Native American 7% Asian 2%
Hispanic origin (detail)
Mexican 7% Puerto Rican 4%
Common ancestry
Lithuanian 2% Slovak 2% Italian 1%
Foreign-born
5% · Canada, South Korea
Languages at home
89% English-only · Spanish 6% German/W. Germanic 1% Other Asian/Pacific 1%

Political lean MEDSL · Comanche

2024 margin
Strong R (+23.3) · D 37.4% · R 60.7% · Other 1.9%
2008→2024 swing
-5.8pp toward R · 2008: -17.5pp · 2024: -23.3pp
All cycles
2024: R+23.3 2020: R+20.1 2016: R+23.7 2012: R+17.0 2008: R+17.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -38.48%
Current HPI
127.057
Rent YoY
▲ 0.25%
Metro
Lawton, OK
State GDP YoY
▲ 1.55%
F500 in state
6

Industry mix (Fortune 500 HQ in OK)

Industry F500 HQs Revenue

Price history

+90.0% since first listed
10 events — show timeline
  • 2026-05-11 Relisted LBRMLS
  • 2026-05-04 Relisted MLSOK
  • 2026-04-29 Contingent LBRMLS
  • 2026-04-29 Pending MLSOK
  • 2026-04-03 Listed $104,500 MLSOK
  • 2026-04-02 Listed $104,500 LBRMLS
  • 2016-02-26 Sold (MLS) $20,000 LBRMLS
  • 2015-10-30 Listed $22,000 LBRMLS
  • 2009-12-21 Sold (Public Records) $99,000 Public Records
  • 2004-09-21 Sold (Public Records) $55,000 Public Records

Property tax history

+1.4%/yr

Latest (2025): $849 · +0.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…